« Back to all home prices

Mortgage Payment Schedule for a $341,000 Home

The mortgage payment schedule, also commonly referred to as an amortization table or schedule, is dependent on three factors - down payment, interest rate and term length. Modify them below if needed before viewing the payment schedule. The default values are based on a down payment of 20% and the current 30-year fixed mortgage rate average from Freddie Mac as of April 27, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($68,200) may require pre-mortgage insurance


4.03% is current rate for 30-year fixed
3.27% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,307 360 $197,760 $470,560

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $341,000
Down Payment $68,200$272,800
Year 1 - 1 ($1,307)$916$391$272,409
2 ($1,307)$915$392$272,017
3 ($1,307)$914$394$271,623
4 ($1,307)$912$395$271,228
5 ($1,307)$911$396$270,832
6 ($1,307)$910$398$270,434
7 ($1,307)$908$399$270,036
8 ($1,307)$907$400$269,635
9 ($1,307)$906$402$269,234
10 ($1,307)$904$403$268,831
11 ($1,307)$903$404$268,427
12 ($1,307)$901$406$268,021
Year 2 - 13 ($1,307)$900$407$267,614
14 ($1,307)$899$408$267,205
15 ($1,307)$897$410$266,796
16 ($1,307)$896$411$266,385
17 ($1,307)$895$413$265,972
18 ($1,307)$893$414$265,558
19 ($1,307)$892$415$265,143
20 ($1,307)$890$417$264,726
21 ($1,307)$889$418$264,308
22 ($1,307)$888$419$263,889
23 ($1,307)$886$421$263,468
24 ($1,307)$885$422$263,046
Year 3 - 25 ($1,307)$883$424$262,622
26 ($1,307)$882$425$262,197
27 ($1,307)$881$427$261,770
28 ($1,307)$879$428$261,342
29 ($1,307)$878$429$260,913
30 ($1,307)$876$431$260,482
31 ($1,307)$875$432$260,049
32 ($1,307)$873$434$259,616
33 ($1,307)$872$435$259,180
34 ($1,307)$870$437$258,744
35 ($1,307)$869$438$258,306
36 ($1,307)$867$440$257,866
Year 4 - 37 ($1,307)$866$441$257,425
38 ($1,307)$865$443$256,982
39 ($1,307)$863$444$256,538
40 ($1,307)$862$446$256,093
41 ($1,307)$860$447$255,646
42 ($1,307)$859$449$255,197
43 ($1,307)$857$450$254,747
44 ($1,307)$856$452$254,295
45 ($1,307)$854$453$253,842
46 ($1,307)$852$455$253,388
47 ($1,307)$851$456$252,931
48 ($1,307)$849$458$252,474
Year 5 - 49 ($1,307)$848$459$252,015
50 ($1,307)$846$461$251,554
51 ($1,307)$845$462$251,091
52 ($1,307)$843$464$250,628
53 ($1,307)$842$465$250,162
54 ($1,307)$840$467$249,695
55 ($1,307)$839$469$249,227
56 ($1,307)$837$470$248,757
57 ($1,307)$835$472$248,285
58 ($1,307)$834$473$247,812
59 ($1,307)$832$475$247,337
60 ($1,307)$831$476$246,860
Year 6 - 61 ($1,307)$829$478$246,382
62 ($1,307)$827$480$245,902
63 ($1,307)$826$481$245,421
64 ($1,307)$824$483$244,938
65 ($1,307)$823$485$244,454
66 ($1,307)$821$486$243,968
67 ($1,307)$819$488$243,480
68 ($1,307)$818$489$242,990
69 ($1,307)$816$491$242,499
70 ($1,307)$814$493$242,007
71 ($1,307)$813$494$241,512
72 ($1,307)$811$496$241,016
Year 7 - 73 ($1,307)$809$498$240,518
74 ($1,307)$808$499$240,019
75 ($1,307)$806$501$239,518
76 ($1,307)$804$503$239,015
77 ($1,307)$803$504$238,511
78 ($1,307)$801$506$238,005
79 ($1,307)$799$508$237,497
80 ($1,307)$798$510$236,987
81 ($1,307)$796$511$236,476
82 ($1,307)$794$513$235,963
83 ($1,307)$792$515$235,449
84 ($1,307)$791$516$234,932
Year 8 - 85 ($1,307)$789$518$234,414
86 ($1,307)$787$520$233,894
87 ($1,307)$785$522$233,373
88 ($1,307)$784$523$232,849
89 ($1,307)$782$525$232,324
90 ($1,307)$780$527$231,797
91 ($1,307)$778$529$231,269
92 ($1,307)$777$530$230,738
93 ($1,307)$775$532$230,206
94 ($1,307)$773$534$229,672
95 ($1,307)$771$536$229,136
96 ($1,307)$770$538$228,598
Year 9 - 97 ($1,307)$768$539$228,059
98 ($1,307)$766$541$227,518
99 ($1,307)$764$543$226,975
100 ($1,307)$762$545$226,430
101 ($1,307)$760$547$225,883
102 ($1,307)$759$549$225,335
103 ($1,307)$757$550$224,784
104 ($1,307)$755$552$224,232
105 ($1,307)$753$554$223,678
106 ($1,307)$751$556$223,122
107 ($1,307)$749$558$222,564
108 ($1,307)$747$560$222,005
Year 10 - 109 ($1,307)$746$562$221,443
110 ($1,307)$744$563$220,880
111 ($1,307)$742$565$220,314
112 ($1,307)$740$567$219,747
113 ($1,307)$738$569$219,178
114 ($1,307)$736$571$218,607
115 ($1,307)$734$573$218,034
116 ($1,307)$732$575$217,459
117 ($1,307)$730$577$216,882
118 ($1,307)$728$579$216,304
119 ($1,307)$726$581$215,723
120 ($1,307)$724$583$215,140
Year 11 - 121 ($1,307)$723$585$214,556
122 ($1,307)$721$587$213,969
123 ($1,307)$719$589$213,381
124 ($1,307)$717$591$212,790
125 ($1,307)$715$592$212,198
126 ($1,307)$713$594$211,603
127 ($1,307)$711$596$211,007
128 ($1,307)$709$598$210,408
129 ($1,307)$707$600$209,808
130 ($1,307)$705$603$209,205
131 ($1,307)$703$605$208,601
132 ($1,307)$701$607$207,994
Year 12 - 133 ($1,307)$699$609$207,386
134 ($1,307)$696$611$206,775
135 ($1,307)$694$613$206,162
136 ($1,307)$692$615$205,547
137 ($1,307)$690$617$204,931
138 ($1,307)$688$619$204,312
139 ($1,307)$686$621$203,691
140 ($1,307)$684$623$203,068
141 ($1,307)$682$625$202,443
142 ($1,307)$680$627$201,815
143 ($1,307)$678$629$201,186
144 ($1,307)$676$631$200,555
Year 13 - 145 ($1,307)$674$634$199,921
146 ($1,307)$671$636$199,285
147 ($1,307)$669$638$198,647
148 ($1,307)$667$640$198,007
149 ($1,307)$665$642$197,365
150 ($1,307)$663$644$196,721
151 ($1,307)$661$646$196,075
152 ($1,307)$658$649$195,426
153 ($1,307)$656$651$194,775
154 ($1,307)$654$653$194,122
155 ($1,307)$652$655$193,467
156 ($1,307)$650$657$192,810
Year 14 - 157 ($1,307)$648$660$192,150
158 ($1,307)$645$662$191,488
159 ($1,307)$643$664$190,824
160 ($1,307)$641$666$190,158
161 ($1,307)$639$668$189,489
162 ($1,307)$636$671$188,819
163 ($1,307)$634$673$188,146
164 ($1,307)$632$675$187,470
165 ($1,307)$630$678$186,793
166 ($1,307)$627$680$186,113
167 ($1,307)$625$682$185,431
168 ($1,307)$623$684$184,747
Year 15 - 169 ($1,307)$620$687$184,060
170 ($1,307)$618$689$183,371
171 ($1,307)$616$691$182,680
172 ($1,307)$613$694$181,986
173 ($1,307)$611$696$181,290
174 ($1,307)$609$698$180,592
175 ($1,307)$606$701$179,891
176 ($1,307)$604$703$179,188
177 ($1,307)$602$705$178,483
178 ($1,307)$599$708$177,775
179 ($1,307)$597$710$177,065
180 ($1,307)$595$712$176,353
Year 16 - 181 ($1,307)$592$715$175,638
182 ($1,307)$590$717$174,920
183 ($1,307)$587$720$174,201
184 ($1,307)$585$722$173,479
185 ($1,307)$583$725$172,754
186 ($1,307)$580$727$172,027
187 ($1,307)$578$729$171,298
188 ($1,307)$575$732$170,566
189 ($1,307)$573$734$169,832
190 ($1,307)$570$737$169,095
191 ($1,307)$568$739$168,356
192 ($1,307)$565$742$167,614
Year 17 - 193 ($1,307)$563$744$166,870
194 ($1,307)$560$747$166,123
195 ($1,307)$558$749$165,374
196 ($1,307)$555$752$164,622
197 ($1,307)$553$754$163,868
198 ($1,307)$550$757$163,111
199 ($1,307)$548$759$162,352
200 ($1,307)$545$762$161,590
201 ($1,307)$543$764$160,825
202 ($1,307)$540$767$160,058
203 ($1,307)$538$770$159,289
204 ($1,307)$535$772$158,517
Year 18 - 205 ($1,307)$532$775$157,742
206 ($1,307)$530$777$156,965
207 ($1,307)$527$780$156,185
208 ($1,307)$525$783$155,402
209 ($1,307)$522$785$154,617
210 ($1,307)$519$788$153,829
211 ($1,307)$517$791$153,038
212 ($1,307)$514$793$152,245
213 ($1,307)$511$796$151,449
214 ($1,307)$509$798$150,651
215 ($1,307)$506$801$149,850
216 ($1,307)$503$804$149,046
Year 19 - 217 ($1,307)$501$807$148,239
218 ($1,307)$498$809$147,430
219 ($1,307)$495$812$146,618
220 ($1,307)$492$815$145,803
221 ($1,307)$490$817$144,986
222 ($1,307)$487$820$144,166
223 ($1,307)$484$823$143,343
224 ($1,307)$481$826$142,517
225 ($1,307)$479$828$141,689
226 ($1,307)$476$831$140,857
227 ($1,307)$473$834$140,023
228 ($1,307)$470$837$139,186
Year 20 - 229 ($1,307)$467$840$138,347
230 ($1,307)$465$842$137,504
231 ($1,307)$462$845$136,659
232 ($1,307)$459$848$135,811
233 ($1,307)$456$851$134,960
234 ($1,307)$453$854$134,106
235 ($1,307)$450$857$133,249
236 ($1,307)$447$860$132,389
237 ($1,307)$445$863$131,527
238 ($1,307)$442$865$130,662
239 ($1,307)$439$868$129,793
240 ($1,307)$436$871$128,922
Year 21 - 241 ($1,307)$433$874$128,048
242 ($1,307)$430$877$127,171
243 ($1,307)$427$880$126,291
244 ($1,307)$424$883$125,408
245 ($1,307)$421$886$124,522
246 ($1,307)$418$889$123,633
247 ($1,307)$415$892$122,741
248 ($1,307)$412$895$121,846
249 ($1,307)$409$898$120,948
250 ($1,307)$406$901$120,047
251 ($1,307)$403$904$119,143
252 ($1,307)$400$907$118,236
Year 22 - 253 ($1,307)$397$910$117,326
254 ($1,307)$394$913$116,413
255 ($1,307)$391$916$115,497
256 ($1,307)$388$919$114,578
257 ($1,307)$385$922$113,655
258 ($1,307)$382$925$112,730
259 ($1,307)$379$929$111,801
260 ($1,307)$375$932$110,870
261 ($1,307)$372$935$109,935
262 ($1,307)$369$938$108,997
263 ($1,307)$366$941$108,056
264 ($1,307)$363$944$107,112
Year 23 - 265 ($1,307)$360$947$106,164
266 ($1,307)$357$951$105,214
267 ($1,307)$353$954$104,260
268 ($1,307)$350$957$103,303
269 ($1,307)$347$960$102,343
270 ($1,307)$344$963$101,380
271 ($1,307)$340$967$100,413
272 ($1,307)$337$970$99,443
273 ($1,307)$334$973$98,470
274 ($1,307)$331$976$97,493
275 ($1,307)$327$980$96,514
276 ($1,307)$324$983$95,531
Year 24 - 277 ($1,307)$321$986$94,545
278 ($1,307)$318$990$93,555
279 ($1,307)$314$993$92,562
280 ($1,307)$311$996$91,566
281 ($1,307)$308$1,000$90,566
282 ($1,307)$304$1,003$89,563
283 ($1,307)$301$1,006$88,557
284 ($1,307)$297$1,010$87,547
285 ($1,307)$294$1,013$86,534
286 ($1,307)$291$1,017$85,518
287 ($1,307)$287$1,020$84,498
288 ($1,307)$284$1,023$83,474
Year 25 - 289 ($1,307)$280$1,027$82,447
290 ($1,307)$277$1,030$81,417
291 ($1,307)$273$1,034$80,384
292 ($1,307)$270$1,037$79,346
293 ($1,307)$266$1,041$78,306
294 ($1,307)$263$1,044$77,262
295 ($1,307)$259$1,048$76,214
296 ($1,307)$256$1,051$75,163
297 ($1,307)$252$1,055$74,108
298 ($1,307)$249$1,058$73,050
299 ($1,307)$245$1,062$71,988
300 ($1,307)$242$1,065$70,923
Year 26 - 301 ($1,307)$238$1,069$69,854
302 ($1,307)$235$1,073$68,781
303 ($1,307)$231$1,076$67,705
304 ($1,307)$227$1,080$66,625
305 ($1,307)$224$1,083$65,542
306 ($1,307)$220$1,087$64,455
307 ($1,307)$216$1,091$63,364
308 ($1,307)$213$1,094$62,270
309 ($1,307)$209$1,098$61,172
310 ($1,307)$205$1,102$60,071
311 ($1,307)$202$1,105$58,965
312 ($1,307)$198$1,109$57,856
Year 27 - 313 ($1,307)$194$1,113$56,743
314 ($1,307)$191$1,117$55,627
315 ($1,307)$187$1,120$54,506
316 ($1,307)$183$1,124$53,382
317 ($1,307)$179$1,128$52,254
318 ($1,307)$175$1,132$51,123
319 ($1,307)$172$1,135$49,987
320 ($1,307)$168$1,139$48,848
321 ($1,307)$164$1,143$47,705
322 ($1,307)$160$1,147$46,558
323 ($1,307)$156$1,151$45,407
324 ($1,307)$152$1,155$44,253
Year 28 - 325 ($1,307)$149$1,158$43,094
326 ($1,307)$145$1,162$41,932
327 ($1,307)$141$1,166$40,766
328 ($1,307)$137$1,170$39,595
329 ($1,307)$133$1,174$38,421
330 ($1,307)$129$1,178$37,243
331 ($1,307)$125$1,182$36,061
332 ($1,307)$121$1,186$34,875
333 ($1,307)$117$1,190$33,685
334 ($1,307)$113$1,194$32,491
335 ($1,307)$109$1,198$31,293
336 ($1,307)$105$1,202$30,091
Year 29 - 337 ($1,307)$101$1,206$28,885
338 ($1,307)$97$1,210$27,675
339 ($1,307)$93$1,214$26,461
340 ($1,307)$89$1,218$25,243
341 ($1,307)$85$1,222$24,020
342 ($1,307)$81$1,226$22,794
343 ($1,307)$77$1,231$21,563
344 ($1,307)$72$1,235$20,329
345 ($1,307)$68$1,239$19,090
346 ($1,307)$64$1,243$17,847
347 ($1,307)$60$1,247$16,600
348 ($1,307)$56$1,251$15,348
Year 30 - 349 ($1,307)$52$1,256$14,093
350 ($1,307)$47$1,260$12,833
351 ($1,307)$43$1,264$11,569
352 ($1,307)$39$1,268$10,301
353 ($1,307)$35$1,273$9,028
354 ($1,307)$30$1,277$7,751
355 ($1,307)$26$1,281$6,470
356 ($1,307)$22$1,285$5,185
357 ($1,307)$17$1,290$3,895
358 ($1,307)$13$1,294$2,601
359 ($1,307)$9$1,298$1,303
360 ($1,307)$4$1,303$0
TOTALS$197,760$272,800$470,560

Disclaimer

This information is provided "as-is" and should only be used for general informational purposes. All costs were rounded to the nearest dollar to make the page more legible. There may be additional costs associated with the mortgage, including taxes, fees, insurance, homeowner association membership, etc. that could affect the monthly payment amount. Although the cost calculations are believed to be reliable, its accuracy is not warranted in any way.